
Calix Ltd
ASX:CXL

Intrinsic Value
The intrinsic value of one
CXL
stock under the Base Case scenario is
0.765
AUD.
Compared to the current market price of 0.285 AUD,
Calix Ltd
is
Undervalued by 63%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Calix Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Calix Ltd
Balance Sheet Decomposition
Calix Ltd
Current Assets | 45.2m |
Cash & Short-Term Investments | 35.8m |
Receivables | 4.3m |
Other Current Assets | 5.1m |
Non-Current Assets | 72.6m |
PP&E | 56m |
Intangibles | 16.3m |
Other Non-Current Assets | 298k |
Free Cash Flow Analysis
Calix Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Calix Ltd
Revenue
|
28.3m
AUD
|
Cost of Revenue
|
-16.3m
AUD
|
Gross Profit
|
12.1m
AUD
|
Operating Expenses
|
-56.4m
AUD
|
Operating Income
|
-44.3m
AUD
|
Other Expenses
|
19.6m
AUD
|
Net Income
|
-24.8m
AUD
|
CXL Profitability Score
Profitability Due Diligence
Calix Ltd's profitability score is 23/100. The higher the profitability score, the more profitable the company is.

Score
Calix Ltd's profitability score is 23/100. The higher the profitability score, the more profitable the company is.
CXL Solvency Score
Solvency Due Diligence
Calix Ltd's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

Score
Calix Ltd's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CXL Price Targets Summary
Calix Ltd
According to Wall Street analysts, the average 1-year price target for
CXL
is 2.091 AUD
with a low forecast of 1.717 AUD and a high forecast of 2.52 AUD.
Dividends
Current shareholder yield for CXL is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
CXL
stock under the Base Case scenario is
0.765
AUD.
Compared to the current market price of 0.285 AUD,
Calix Ltd
is
Undervalued by 63%.